LOUISVILLE, Ky.--(BUSINESS WIRE)--
Brown-Forman Corporation (NYSE: BFA) (NYSE: BFB) reported financial
results for its fourth quarter and fiscal year ended April 30, 2018. For
the fourth quarter, the company’s reported net sales1
increased 6% to $733 million (+5% on an underlying2 basis)
compared to the same prior-year period. In the quarter, reported
operating income declined 32% to $145 million (-4% on an underlying
basis) and diluted earnings per share of $0.23 declined 24%. Fourth
quarter reported operating income and earnings per share were both
negatively impacted by the previously announced creation of a $70
million charitable foundation, as well as the phasing of operating
expenses.
For the full year, the company’s reported net sales increased 8% to
$3,248 million (+6% on an underlying basis) compared to the prior-year
period. Reported net sales growth benefited by one percentage point from
foreign exchange and one percentage point from estimated net changes in
distributor inventories. In the year, reported operating income
increased 5% to $1,039 million (+8% on an underlying basis) and diluted
earnings per share of $1.48 increased 8%. Tax reform items in the third
quarter and the creation of the foundation in the fourth quarter
negatively impacted fiscal 2018 earnings per share by $0.19.
Paul Varga, the company's Chief Executive Officer, said, “Brown-Forman
delivered excellent results in fiscal 2018, driven by underlying net
sales growth of 6.5%, which more than doubled fiscal 2017’s rate of
growth. Our results demonstrated an excellent balance across both
geography and portfolio, while being driven once again by the Jack
Daniel's trademark and our premium American whiskey portfolio.
Thoughtful resource allocation, high impact brand investments, and a
heightened attention to cost efficiency yielded an operating margin of
32%, an ROIC2,4 of 20%, and a total shareholder return (TSR)5
of 53% in fiscal 2018.”
Fiscal 2018 Highlights
-
Underlying net sales grew 6% (+8% reported), with balanced geographicand portfolio contribution3:
-
Emerging markets grew underlying net sales by 13% (+18% reported),
the United States grew underlying net sales by 5% (+7% reported)
and developed markets outside of the United States also grew
underlying net sales by 5% (+6% reported)
-
The Jack Daniel’s family of brands grew underlying net sales 6%
(+8% reported), including 4% growth (+6% reported) for Jack
Daniel’s Tennessee Whiskey
-
The company’s super-premium American whiskey brands grew
underlying net sales +15% (+20% reported), including 22% growth
from Woodford Reserve (+26% reported)
-
Herradura and el Jimador grew underlying net sales 19% and 9%,
respectively (+17% and +14%, reported)
-
Underlying operating income grew 8% (+5% reported)
-
Returned $773 million to shareholders in the year, including a
$1/share special dividend
-
Generated a 17% annual TSRover the last ten years
Fiscal 2018 Results By Market - Broad-Based
Growth in Each Top Ten Market
The company delivered strong, and broad-based growth around the world,
with balanced contribution from the main geographic clusters, including
the United States, developed markets outside of the United States, and
the emerging markets. Every one of the company’s top ten markets grew
net sales and Travel Retail delivered 8% underlying net sales growth
(+13% reported) for the year.
|
|
Brown-Forman Corporation - Top Ten Markets by Net Sales |
| Supplemental Information (Unaudited) |
| Twelve Months Ended April 30, 2018 |
|
|
| Country |
|
| % of Reported Net Sales |
|
| % Growth in Reported Net Sales |
|
| % Growth in Underlying Net Sales |
| United States |
|
|
47%
|
|
|
7%
|
|
|
5%
|
| United Kingdom |
|
|
6%
|
|
|
4%
|
|
|
3%
|
| Australia |
|
|
5%
|
|
|
8%
|
|
|
8%
|
| Mexico |
|
|
5%
|
|
|
15%
|
|
|
12%
|
| Germany |
|
|
5%
|
|
|
14%
|
|
|
10%
|
| France |
|
|
4%
|
|
|
11%
|
|
|
6%
|
| Poland |
|
|
3%
|
|
|
15%
|
|
|
7%
|
| Russia |
|
|
1%
|
|
|
52%
|
|
|
19%
|
| Brazil |
|
|
1%
|
|
|
34%
|
|
|
28%
|
| Canada |
|
|
1%
|
|
|
2%
|
|
|
3%
|
|
Top Ten Total
|
|
|
79%
|
|
|
9%
|
|
|
6%
|
|
Other Markets
|
|
|
21%
|
|
|
8%
|
|
|
8%
|
|
Total Worldwide
|
|
|
100%
|
|
|
8%
|
|
|
6%
|
Note: See schedule C for reconciliation of reported net sales
growth, which includes the impact from acquisitions and
divestitures, changes in foreign exchange, and estimated net
change in distributor inventories.
|
Totals may differ due to rounding
|
|
|
The underlying net sales growth in the United States was driven by
broad-based gains from the Jack Daniel’s family of brands, including
Tennessee Whiskey, Tennessee Honey, Tennessee Fire, Gentleman Jack and
the portfolio of RTDs/RTP (RTDs3), as well as a solid
mid-year launch of Jack Daniel’s Tennessee Rye. The company’s
super-premium American whiskey portfolio continued to grow rapidly in
the United States, including strong double-digit underlying net sales
gains from Woodford Reserve and Old Forester. Herradura and el Jimador
tequila also grew aggregate underlying net sales double-digits as both
brands enjoyed strong growth in the on- and off-premise.
Underlying net sales in the company’s developed markets outside of the
United States were solid. Germany and the United Kingdom grew underlying
net sales by 10% (+14% reported) and 3% (+4% reported), respectively,
while France’s underlying net sales increased 6% (+11% reported).
Australia’s underlying net sales increased 8% (+8% reported) and
Canada’s underlying net sales increased 3% (+2% reported). The company’s
recent launch of owned distribution in Spain has resulted in
double-digit underlying net sales gains.
Emerging markets continued to strengthen despite increasingly difficult
comparisons. Mexico grew underlying net sales by 12% (+15% reported),
fueled by strong growth in the tequila portfolio and continued demand
for the Jack Daniel’s family of brands. Poland also delivered strong
results with underlying net sales growth of 7% (+15% reported). Russia
and Brazil grew underlying net sales 19% (+52% reported) and 28% (+34%
reported), respectively, as both markets experienced improved economic
conditions as well as reduced currency volatility. Other emerging
markets, such as Turkey, China, Thailand, India, and Ukraine delivered
double-digit growth in underlying net sales.
Travel Retail delivered another solid year of growth, with underlying
net sales up 8% (+13% reported) following the 7% (+3% reported)
underlying net sales growth registered in fiscal 2017. Jack Daniel's
Tennessee Whiskey grew well across Travel Retail, and other brands, such
as Gentleman Jack and Woodford Reserve also enjoyed growth as consumers
globally search for super-premium bourbons with heritage and
authenticity. Travel Retail also benefited from higher passenger volumes
throughout the year.
Fiscal 2018 Results By Brand - Strong Growth in
Premium American Whiskey and Tequila
The company’s underlying net sales growth was led by the Jack Daniel’s
family, up 6% (+8% reported). Jack Daniel’s Tennessee Whiskey
experienced 4% underlying net sales growth globally (+6% reported), with
strong volume gains in markets outside of the United States. Jack
Daniel’s Tennessee Honey’s underlying net sales grew 9% (+10% reported),
led by growth in the United States and France. Jack Daniel’s RTD
business has delivered strong underlying net sales growth throughout the
year, up 14% (+15% reported). Growth has been fueled by innovation,
including Jack Daniel’s Cider in the United Kingdom, Jack Daniel’s
American Serve in Australia, Jack Daniel’s Lynchburg Lemonade in Germany
and Southern Peach Country Cocktails in the United States. Gentleman
Jack grew underlying net sales 7% (+9% reported), as consumers responded
favorably to the new advertising campaign and additional media spend.
Jack Daniel’s Tennessee Fire increased underlying net sales 15% (+20%
reported), led by continued growth in the United States and expansion
into Brazil and Chile.
Brown-Forman’s portfolio of super-premium American whiskey brands,
including Woodford Reserve, Jack Daniel’s Single Barrel and Gentleman
Jack, delivered 15% underlying net sales growth (+20% reported).
Woodford Reserve grew underlying net sales 22% (+26% reported). Old
Forester grew at an even faster rate, powered by favorable mix shift to
more premium offerings in addition to strong volumetric gains.
Finlandia vodka grew underlying net sales 5% (+10% reported). The
increase in underlying net sales was primarily driven by higher realized
prices in Russia due to our route-to-consumer change. These gains were
partially offset by continued pressure in Poland due to the extremely
competitive marketplace.
el Jimador grew underlying net sales by 9% (+14% reported), fueled by
strong takeaway trends in the United States as the company continued to
invest in building brand awareness through the combination of on- and
off-premise activation. Herradura grew underlying net sales by 19% (+17%
reported). Both the United States and Mexico experienced double-digit
gains, and Mexico benefited from continued growth of Herradura Ultra.
New Mix’s underlying net sales growth increased double-digits, helped by
strong distribution gains and innovation.
Other P&L Items
Company-wide price/mix contributed nearly two percentage points to the
6% underlying net sales growth (+8% reported). Underlying gross profit
also grew 6% in fiscal 2018 (+9% reported). As expected, the company
experienced higher cost of goods in the second half of the year.
Full-year reported gross margins increased 30bps due to favorable
portfolio mix and foreign exchange tailwinds.
Underlying advertising spend increased 6% (+8% reported) for the full
year, as the company continued to invest in the Jack Daniel’s family of
brands, the fast growing bourbon and tequila brands, as well as brands
such as Slane Irish whiskey, GlenDronach and BenRiach. Underlying SG&A
grew 3% for the full year (+15% reported), driven by a 9% underlying
increase (+50% reported) in SG&A in the fourth quarter. SG&A in the
fourth quarter was negatively impacted by one-time items including
special employee bonuses, while reported SG&A also included the $70
million contribution to the newly created Brown-Forman charitable
foundation.
The company delivered underlying operating income growth of 8% (+5%
reported). Operating leverage was driven by the company’s continued
focus on tightly managing costs, including leveraging its assets and
prior investments. Reported operating margin, which included funding the
foundation, was 32%.
Financial Stewardship
As of April 30, 2018, total debt was $2,556 million, up from $2,149
million as of April 30, 2017. Through April 30, 2018, the company
delivered a trailing twelve month ROIC of 20%.
On January 23, 2018, Brown-Forman declared a five for four stock split,
paid on February 28, 2018. Also on January 23, 2018, Brown-Forman
declared a special dividend of $1.00 on the split-adjusted Class A and
Class B common stock. The special cash dividend was paid on April 23,
2018 to stockholders of record on April 2, 2018. On May 24, 2018,
Brown-Forman declared a regular quarterly cash dividend of $0.158 per
share on the split-adjusted Class A and Class B common stock, equating
to an annualized cash dividend of $0.632 per share. The quarterly cash
dividend is payable on June 6, 2018 to stockholders of record on July 3,
2018.
Brown-Forman has paid regular quarterly cash dividends for 72
consecutive years and has increased the dividend for 34 consecutive
years.
Regarding the outlook for fiscal 2019, Varga added, “We are in the early
days of capitalizing on our American Whiskey strategy, and believe we
are extremely well-positioned to maintain the renewed momentum in our
business. We have been investing over the last several years in our
portfolio of brands, our route-to-market and our people, and our
confidence is further bolstered by the significant actions and
investments we chose to make in fiscal 2018, most notably during the
fourth quarter. We expect fiscal 2019 to be another great year at
Brown-Forman, with reported earnings per share gains of 18-25% fueled by
strong growth in our business and the benefits of tax reform.”
Fiscal Year 2019 Outlook
The global economy has improved modestly over the last year, including
improving conditions in many emerging markets. However, the competitive
landscape in the developed world remains intense, not to mention
concerns over potential retaliatory tariffs on American spirits. These
factors make it difficult to accurately predict future results. Assuming
current trends continue, the company expects:
-
Underlying net sales growth of 6% to 7%.
-
Flat underlying SG&A and underlying A&P up in line with underlying net
sales growth.
-
Underlying operating income growth of 7% to 9%.
-
Diluted earnings per share of $1.75 to $1.85 incorporates a tax rate
of 21% as well as approximately five cents of negative impact from
higher interest expense, foreign exchange and anticipated changes in
net inventories.
|
|
|
| |
|
|
|
|
| EPS |
|
FY18 Reported EPS
|
|
|
|
$
|
1.48
|
| Tax Reform Items and Foundation | | | |
$
|
0.19
|
|
Baseline FY18 EPS
| | | |
$
|
1.67
|
|
Underlying Growth of 7-9%
| | | | $0.11 - $0.16 |
| Lower Tax Rate | | | | $0.04 - $0.05 |
|
Interest Expense, Foreign Exchange & Inventory
|
|
|
|
($0.07) - ($0.03)
|
|
FY19 Reported EPS Outlook
|
|
|
| $1.75 - $1.85 |
|
YOY Reported EPS Growth
| | | |
18% - 25%
|
| | | |
|
Conference Call Details
Brown-Forman will host a conference call to discuss the results at 10:00
a.m. (EDT) today. All interested parties in the United States are
invited to join the conference call by dialing 888-624-9285 and asking
for the Brown-Forman call. International callers should dial
+1-706-679-3410. The company suggests that participants dial in ten
minutes in advance of the 10:00 a.m. (EDT) start of the conference call.
A live audio broadcast of the conference call, and the accompanying
presentation slides, will also be available via Brown-Forman’s Internet
website, http://www.brown-forman.com/,
through a link to “Investors/Events & Presentations.” For those unable
to participate in the live call, information regarding the digital audio
recording of the conference call and the presentation slides will also
be on the website. The replay will be available for at least 30 days
following the conference call.
For nearly 150 years, Brown-Forman Corporation has enriched the
experience of life by responsibly building fine quality beverage alcohol
brands, including Jack Daniel’s Tennessee Whiskey, Jack Daniel’s & Cola,
Jack Daniel’s Tennessee Honey, Jack Daniel’s Tennessee Fire, Gentleman
Jack, Jack Daniel’s Single Barrel, Finlandia, Korbel, el Jimador,
Woodford Reserve, Old Forester, Canadian Mist, Herradura, New Mix,
Sonoma-Cutrer, Early Times, Chambord, BenRiach, GlenDronach and Slane.
Brown-Forman’s brands are supported by over 4,800 employees and sold in
more than 170 countries worldwide. For more information about the
company, please visit http://www.brown-forman.com/.
Important Information on Forward-Looking Statements:
This press release contains statements, estimates, and projections that
are “forward-looking statements” as defined under U.S. federal
securities laws. Words such as “aim,” “anticipate,” “aspire,” “believe,”
“continue,” “could,” “envision,” “estimate,” “expect,” “expectation,”
“intend,” “may,” “plan,” “potential,” “project,” “pursue,” “see,”
“seek,” “should,” “will,” and similar words identify forward-looking
statements, which speak only as of the date we make them. Except as
required by law, we do not intend to update or revise any
forward-looking statements, whether as a result of new information,
future events, or otherwise. By their nature, forward-looking statements
involve risks, uncertainties, and other factors (many beyond our
control) that could cause our actual results to differ materially from
our historical experience or from our current expectations or
projections. These risks and uncertainties include, but are not limited
to:
-
Unfavorable global or regional economic conditions, and related low
consumer confidence, high unemployment, weak credit or capital
markets, budget deficits, burdensome government debt, austerity
measures, higher interest rates, higher taxes, political instability,
higher inflation, deflation, lower returns on pension assets, or lower
discount rates for pension obligations
-
Risks associated with being a U.S.-based company with global
operations, including commercial, political, and financial risks;
local labor policies and conditions; protectionist trade policies or
economic or trade sanctions, including potential retaliatory tariffs
on American spirits; compliance with local trade practices and other
regulations, including anti-corruption laws; terrorism; and health
pandemics
-
Fluctuations in foreign currency exchange rates, particularly a
stronger U.S. dollar
-
Changes in laws, regulations, or policies – especially those that
affect the production, importation, marketing, labeling, pricing,
distribution, sale, or consumption of our beverage alcohol products
-
Tax rate changes (including excise, sales, VAT, tariffs, duties,
corporate, individual income, dividends, capital gains) or changes in
related reserves, changes in tax rules or accounting standards, and
the unpredictability and suddenness with which they can occur
-
Dependence upon the continued growth of the Jack Daniel’s family of
brands
-
Changes in consumer preferences, consumption, or purchase patterns –
particularly away from larger producers in favor of smaller
distilleries or local producers, or away from brown spirits, our
premium products, or spirits generally, and our ability to anticipate
or react to them; bar, restaurant, travel, or other on-premise
declines; shifts in demographic trends; or unfavorable consumer
reaction to new products, line extensions, package changes, product
reformulations, or other product innovation
-
Decline in the social acceptability of beverage alcohol products in
significant markets
-
Production facility, aging warehouse, or supply chain disruption
-
Imprecision in supply/demand forecasting
-
Higher costs, lower quality, or unavailability of energy, water, raw
materials, product ingredients, labor, or finished goods
-
Route-to-consumer changes that affect the timing of our sales,
temporarily disrupt the marketing or sale of our products, or result
in higher implementation-related or fixed costs
-
Inventory fluctuations in our products by distributors, wholesalers,
or retailers
-
Competitors’ consolidation or other competitive activities, such as
pricing actions (including price reductions, promotions, discounting,
couponing, or free goods), marketing, category expansion, product
introductions, or entry or expansion in our geographic markets or
distribution networks
-
Risks associated with acquisitions, dispositions, business
partnerships or investments – such as acquisition integration,
termination difficulties or costs, or impairment in recorded value
-
Inadequate protection of our intellectual property rights
-
Product recalls or other product liability claims; product
counterfeiting, tampering, contamination, or product quality issues
-
Significant legal disputes and proceedings; government investigations
(particularly of industry or company business, trade, or marketing
practices)
-
Failure or breach of key information technology systems
-
Negative publicity related to our company, brands, marketing,
personnel, operations, business performance, or prospects
-
Failure to attract or retain key executive or employee talent
-
Our status as a family “controlled company” under New York Stock
Exchange rules
For further information on these and other risks, please refer to the
“Risk Factors” section of our annual report on Form 10-K and quarterly
reports on Form 10-Q filed with the Securities and Exchange Commission.
|
|
| Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Three Months Ended April 30, 2017 and 2018
|
(Dollars in millions, except per share amounts)
|
|
|
|
|
|
| |
|
| |
|
| |
| | | |
2017
| | |
2018
| | |
Change
|
| | | | | | | | | |
|
|
Net sales
| | | |
$
|
694
| | | |
$
|
733
| | | |
6
|
%
|
|
Cost of sales
| | | |
214
|
| | |
221
|
| | |
3
|
%
|
|
Gross profit
| | | |
480
| | | |
512
| | | |
7
|
%
|
|
Advertising expenses
| | | |
91
| | | |
100
| | | |
10
|
%
|
|
Selling, general, and administrative expenses
| | | |
179
| | | |
268
| | | |
50
|
%
|
|
Other expense (income), net
| | | |
(2
|
)
| | |
(1
|
)
| | | |
|
Operating income
| | | |
212
| | | |
145
| | | |
(32
|
%)
|
|
Interest expense, net
| | | |
15
|
| | |
17
|
| | | |
|
Income before income taxes
| | | |
197
| | | |
128
| | | |
(35
|
%)
|
|
Income taxes
| | | |
53
|
| | |
18
|
| | | |
|
Net income
| | | |
$
|
144
|
| | |
$
|
110
|
| | |
(23
|
%)
|
| | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | |
|
Basic
| | | |
$
|
0.30
| | | |
$
|
0.23
| | | |
(24
|
%)
|
|
Diluted
| | | |
$
|
0.30
| | | |
$
|
0.23
| | | |
(24
|
%)
|
| | | | | | | | | |
|
|
Gross margin
| | | |
69.1
|
%
| | |
70.0
|
%
| | | |
|
Operating margin
| | | |
30.5
|
%
| | |
19.8
|
%
| | | |
| | | | | | | | | |
|
|
Effective tax rate
| | | |
26.9
|
%
| | |
13.9
|
%
| | | |
| | | | | | | | | |
|
|
Cash dividends paid per common share
| | | |
$
|
0.146
| | | |
$
|
1.158
| | | | |
| | | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | | |
|
Basic
| | | |
479,700
| | | |
480,718
| | | | |
|
Diluted
| | | |
482,923
| | | |
486,482
| | | | |
| | | | | | | | | |
|
|
|
| Brown-Forman Corporation |
Unaudited Consolidated Statements of Operations
|
For the Twelve Months Ended April 30, 2017 and 2018
|
(Dollars in millions, except per share amounts)
|
|
|
|
| |
|
| |
|
| |
| | | | | | | | | |
|
| | | |
2017
| | |
2018
| | |
Change
|
| | | | | | | | | |
|
|
Net sales
| | | |
$
|
2,994
| | | |
$
|
3,248
| | | |
8
|
%
|
|
Cost of sales
| | | |
973
|
| | |
1,046
|
| | |
7
|
%
|
|
Gross profit
| | | |
2,021
| | | |
2,202
| | | |
9
|
%
|
|
Advertising expenses
| | | |
383
| | | |
414
| | | |
8
|
%
|
|
Selling, general, and administrative expenses
| | | |
667
| | | |
765
| | | |
15
|
%
|
|
Other expense (income), net
| | | |
(18
|
)
| | |
(16
|
)
| | | |
|
Operating income
| | | |
989
| | | |
1,039
| | | |
5
|
%
|
|
Interest expense, net
| | | |
56
|
| | |
62
|
| | | |
|
Income before income taxes
| | | |
933
| | | |
977
| | | |
5
|
%
|
|
Income taxes
| | | |
264
|
| | |
260
|
| | | |
|
Net income
| | | |
$
|
669
|
| | |
$
|
717
|
| | |
7
|
%
|
| | | | | | | | | |
|
|
Earnings per share:
| | | | | | | | | | |
|
Basic
| | | |
$
|
1.38
| | | |
$
|
1.49
| | | |
8
|
%
|
|
Diluted
| | | |
$
|
1.37
| | | |
$
|
1.48
| | | |
8
|
%
|
| | | | | | | | | |
|
|
Gross margin
| | | |
67.5
|
%
| | |
67.8
|
%
| | | |
|
Operating margin
| | | |
33.0
|
%
| | |
32.0
|
%
| | | |
| | | | | | | | | |
|
|
Effective tax rate
| | | |
28.3
|
%
| | |
26.6
|
%
| | | |
| | | | | | | | | |
|
|
Cash dividends paid per common share
| | | |
$
|
0.564
| | | |
$
|
1.608
| | | | |
| | | | | | | | | |
|
Shares (in thousands) used in the calculation of earnings per share
| | | | | | | | | | |
|
Basic
| | | |
484,635
| | | |
480,319
| | | | |
|
Diluted
| | | |
488,077
| | | |
484,248
| | | | |
| | | | | | | | | |
|
|
|
| Brown-Forman Corporation |
Unaudited Condensed Consolidated Balance Sheets
|
(Dollars in millions)
|
|
|
|
| |
|
| |
| | | | | | |
|
| | | | April 30, 2017
| | | April 30, 2018
|
|
Assets:
| | | | | | | |
|
Cash and cash equivalents
| | | |
$
|
182
| | |
$
|
239
|
|
Accounts receivable, net
| | | |
557
| | |
639
|
|
Inventories
| | | |
1,270
| | |
1,379
|
|
Other current assets
| | | |
342
| | |
298
|
|
Total current assets
| | | |
2,351
| | |
2,555
|
| | | | | | |
|
|
Property, plant, and equipment, net
| | | |
713
| | |
780
|
| Goodwill | | | |
753
| | |
763
|
|
Other intangible assets
| | | |
641
| | |
670
|
|
Other assets
| | | |
167
| | |
208
|
|
Total assets
| | | |
$
|
4,625
| | |
$
|
4,976
|
| | | | | | |
|
|
Liabilities:
| | | | | | | |
|
Accounts payable and accrued expenses
| | | |
$
|
501
| | |
$
|
581
|
|
Accrued income taxes
| | | |
9
| | |
25
|
|
Short-term borrowings
| | | |
211
| | |
215
|
|
Current portion of long-term debt
| | | |
249
| | |
—
|
|
Total current liabilities
| | | |
970
| | |
821
|
| | | | | | |
|
|
Long-term debt
| | | |
1,689
| | |
2,341
|
|
Deferred income taxes
| | | |
152
| | |
85
|
|
Accrued postretirement benefits
| | | |
314
| | |
191
|
|
Other liabilities
| | | |
130
| | |
222
|
|
Total liabilities
| | | |
3,255
| | |
3,660
|
| | | | | | |
|
|
Stockholders’ equity
| | | |
1,370
| | |
1,316
|
| | | | | | |
|
|
Total liabilities and stockholders’ equity
| | | |
$
|
4,625
| | |
$
|
4,976
|
| | | | | | | | |
|
|
|
| Brown-Forman Corporation |
Unaudited Condensed Consolidated Statements of Cash Flows
|
For the Twelve Months Ended April 30, 2017 and 2018
|
(Dollars in millions)
|
|
|
|
| |
|
| |
| | | | | | |
|
| | | |
2017
| | |
2018
|
| | | | | | |
|
|
Cash provided by operating activities
| | | |
$
|
639
| | | |
$
|
632
| |
| | | | | | |
|
|
Cash flows from investing activities:
| | | | | | | |
|
Acquisition of business, net of cash acquired
| | | |
(307
|
)
| | |
—
| |
|
Additions to property, plant, and equipment
| | | |
(112
|
)
| | |
(127
|
)
|
|
Other
| | | |
(3
|
)
| | |
(1
|
)
|
|
Cash used for investing activities
| | | |
(422
|
)
| | |
(128
|
)
|
| | | | | | |
|
|
Cash flows from financing activities:
| | | | | | | |
|
Net change in short-term borrowings
| | | |
(122
|
)
| | |
(3
|
)
|
|
Repayment of long-term debt
| | | |
—
| | | |
(250
|
)
|
|
Proceeds from long-term debt
| | | |
717
| | | |
595
| |
|
Debt issuance costs
| | | |
(5
|
)
| | |
(6
|
)
|
|
Acquisition of treasury stock
| | | |
(561
|
)
| | |
(1
|
)
|
|
Dividends paid
| | | |
(274
|
)
| | |
(773
|
)
|
|
Other
| | | |
(40
|
)
| | |
(28
|
)
|
|
Cash used for financing activities
| | | |
(285
|
)
| | |
(466
|
)
|
| | | | | | |
|
|
Effect of exchange rate changes on cash and cash equivalents
| | | |
(13
|
)
| | |
19
|
|
| | | | | | |
|
|
Net increase (decrease) in cash and cash equivalents
| | | |
(81
|
)
| | |
57
| |
| | | | | | |
|
|
Cash and cash equivalents, beginning of period
| | | |
263
|
| | |
182
|
|
| | | | | | |
|
|
Cash and cash equivalents, end of period
| | | |
$
|
182
|
| | |
$
|
239
|
|
| | | | | | | | |
|
|
|
Schedule A |
|
|
| Brown-Forman Corporation |
| Supplemental Information (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | Three Months Ended |
|
| Twelve Months Ended | | | | Fiscal Year Ended |
| | | | April 30, 2018 |
|
| April 30, 2018 | | | | April 30, 2017 |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| Reported change in net sales | | | | 6 | % | | | 8 | % | | | | (3 | )% |
|
Acquisitions & divestitures
| | | | — | % | | |
—
|
%
| | | | 3 | % |
|
Foreign exchange
| | | | — | % | | |
(1
|
)%
| | | | 2 | % |
|
Estimated net change in distributor inventories
| | | | (1 | )% | | |
(1
|
)%
| | | | 1 | % |
| | | | | | | | | | |
|
| Underlying change in net sales | | | | 5 | % |
|
| 6 | % | | | | 3 | % |
| | | | | | | | | | |
|
| | | | | | | | | | |
|
| Reported change in gross profit | | | | 7 | % | | | 9 | % | | | | (6 | )% |
|
Acquisitions & divestitures
| | | | — | % | | |
—
|
%
| | | | 4 | % |
|
Foreign exchange
| | | | (2 | )% | | |
(2
|
)%
| | | | 3 | % |
Estimated net change in distributor inventories
| | | | (1 | )% | | |
(1
|
)%
| | | | 1 | % |
| | | | | | | | | | |
|
| Underlying change in gross profit | | | | 4 | % |
|
| 6 | % | | | | 3 | % |
| | | | | | | | | | |
|
| Reported change in advertising expenses | | | | 10 | % | | | 8 | % | | | | (8 | )% |
|
Acquisitions & divestitures
| | | | — | % | | |
—
|
%
| | | | 8 | % |
|
Foreign exchange
| | | | (3 | )% | | |
(3
|
)%
| | | | 2 | % |
| | | | | | | | | | |
|
| Underlying change in advertising expenses | | | | 7 | % |
|
| 6 | % | | | | 2 | % |
| | | | | | | | | | |
|
| Reported change in SG&A | | | | 50 | % | | | 15 | % | | | | (3 | )% |
|
Acquisitions & divestitures
| | | |
1
|
%
| | |
—
|
%
| | | | — | % |
|
Foundation
| | | | (39 | )% | | |
(11
|
)%
| | | | — | % |
|
Foreign exchange
| | | | (3 | )% | | |
(2
|
)%
| | | | 1 | % |
| | | | | | | | | | |
|
| Underlying change in SG&A | | | | 9 | % |
|
| 3 | % | | | | (2 | )% |
| | | | | | | | | | |
|
| Reported change in operating income | | | | (32 | )% | | | 5 | % | | | | (35 | )% |
|
Acquisitions & divestitures
| | | | — | % | | |
—
|
%
| | | | 35 | % |
|
Foundation
| | | | 33 | % | | |
7
|
%
| | | | — | % |
|
Foreign exchange
| | | | (3 | )% | | |
(2
|
)%
| | | | 4 | % |
|
Estimated net change in distributor inventories
| | | | (2 | )% | | |
(2
|
)%
| | | | 3 | % |
| | | | | | | | | | |
|
| Underlying change in operating income | | | | (4 | )% |
|
| 8 | % | | | | 7 | % |
| | | | | | | | | | |
|
| Note: Totals may differ due to rounding |
|
|
See endnote 2 - “Non-GAAP Financial Measures" for details on our
use of Non-GAAP financial measures, how these measures are
calculated and the reasons why we believe this information is
useful to readers.
|
|
|
|
|
|
| |
|
| |
|
| |
Schedule B |
| | | | | | | | | |
|
| Brown-Forman Corporation |
| Supplemental Brand Information (Unaudited) |
| Twelve Months Ended April 30, 2018 |
| | | | | | | | | |
|
| | | |
|
|
|
|
|
| % Change vs. Prior Year Period |
Brand3 | | | | Depletions (Millions) |
|
| Depletions3 |
|
| Net Sales2 |
|
|
|
| 9- Liter |
|
| Drinks Equivalent3 |
|
| 9- Liter |
|
| Drinks Equivalent3 |
|
| Reported |
|
| Acquisitions and Divestitures |
|
| Foreign Exchange |
|
| Estimated Net Change in Distributor
Inventories |
|
| Underlying |
|
Jack Daniel’s Family
|
|
|
|
24.9
|
|
|
17.1
|
|
|
7%
|
|
|
6%
|
|
|
8%
|
|
|
—%
|
|
|
(1)%
|
|
|
(1)%
|
|
|
6%
|
|
Jack Daniel’s Tennessee Whiskey
|
|
|
|
13.0
|
|
|
13.0
|
|
|
5%
|
|
|
5%
|
|
|
6%
|
|
|
—%
|
|
|
(1)%
|
|
|
—%
|
|
|
4%
|
|
Jack Daniel’s Tennessee Honey |
|
|
|
1.7
|
|
|
1.7
|
|
|
8%
|
|
|
8%
|
|
|
10%
|
|
|
—%
|
|
|
(2)%
|
|
|
1%
|
|
|
9%
|
|
Jack Daniel’s RTD’s/ RTP
|
|
|
|
8.7
|
|
|
0.9
|
|
|
9%
|
|
|
9%
|
|
|
15%
|
|
|
—%
|
|
|
(1)%
|
|
|
—%
|
|
|
14%
|
|
Gentleman Jack
|
|
|
|
0.6
|
|
|
0.6
|
|
|
7%
|
|
|
7%
|
|
|
9%
|
|
|
—%
|
|
|
—%
|
|
|
(1)%
|
|
|
7%
|
|
Jack Daniel’s Tennessee Fire |
|
|
|
0.6
|
|
|
0.6
|
|
|
14%
|
|
|
14%
|
|
|
20%
|
|
|
—%
|
|
|
(1)%
|
|
|
(4)%
|
|
|
15%
|
|
Woodford Reserve
|
|
|
|
0.7
|
|
|
0.7
|
|
|
23%
|
|
|
23%
|
|
|
26%
|
|
|
—%
|
|
|
—%
|
|
|
(4)%
|
|
|
22%
|
|
Finlandia
|
|
|
|
3.0
|
|
|
3.0
|
|
|
2%
|
|
|
2%
|
|
|
10%
|
|
|
—%
|
|
|
(2)%
|
|
|
(3)%
|
|
|
5%
|
|
el Jimador
|
|
|
|
1.3
|
|
|
1.3
|
|
|
8%
|
|
|
8%
|
|
|
14%
|
|
|
—%
|
|
|
(1)%
|
|
|
(4)%
|
|
|
9%
|
|
Herradura
|
|
|
|
0.5
|
|
|
0.5
|
|
|
15%
|
|
|
15%
|
|
|
17%
|
|
|
—%
|
|
|
(1)%
|
|
|
3%
|
|
|
19%
|
|
All Other Brands
|
|
|
|
11.8
|
|
|
5.7
|
|
|
3%
|
|
|
(1)%
|
|
|
5%
|
|
|
—%
|
|
|
(2)%
|
|
|
(1)%
|
|
|
2%
|
|
Subtotal
|
|
|
|
42.2
|
|
|
28.3
|
|
|
6%
|
|
|
5%
|
|
|
9%
|
|
|
—%
|
|
|
(1)%
|
|
|
(1)%
|
|
|
6%
|
|
Other Non-Branded
|
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
(2)%
|
|
|
11%
|
|
|
(1)%
|
|
|
—%
|
|
|
9%
|
|
Total Portfolio
|
|
|
|
42.2
|
|
|
28.3
|
|
|
6%
|
|
|
5%
|
|
|
8%
|
|
|
0%
|
|
|
(1)%
|
|
|
(1)%
|
|
|
6%
|
Other Brand Aggregations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
American whiskey
|
|
|
|
26.5
|
|
|
18.7
|
|
|
7%
|
|
|
6%
|
|
|
9%
|
|
|
—%
|
|
|
(1)%
|
|
|
(1)%
|
|
|
7%
|
|
Super-premium American whiskey
|
|
|
|
1.6
|
|
|
1.6
|
|
|
18%
|
|
|
18%
|
|
|
20%
|
|
|
—%
|
|
|
(1)%
|
|
|
(5)%
|
|
|
15%
|
|
Old Forester & Woodford Reserve
|
|
|
|
0.9
|
|
|
0.9
|
|
|
22%
|
|
|
22%
|
|
|
27%
|
|
|
—%
|
|
|
—%
|
|
|
(4)%
|
|
|
23%
|
|
el Jimador, Herradura, & New Mix
|
|
|
|
8.5
|
|
|
2.5
|
|
|
8%
|
|
|
9%
|
|
|
16%
|
|
|
—%
|
|
|
(2)%
|
|
|
(1)%
|
|
|
13%
|
| | | | | | | | | | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
See endnote 2 - “Non-GAAP Financial Measures" for details on our
use of Non-GAAP financial measures, how these measures are
calculated and the reasons why we believe this information is
useful to readers.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Note: Totals may differ due to rounding |
|
|
|
|
Schedule C |
| Brown-Forman Corporation |
| Supplemental Geographic Information (Unaudited) |
| Twelve Months Ended April 30, 2018 |
|
|
|
|
|
|
|
Geographic Area3 | | | | Net Sales2 |
|
|
|
| Reported |
|
| Acquisitions and Divestitures |
|
| Foreign Exchange |
|
| Estimated Net Change in Distributor Inventories |
|
| Underlying |
| United States |
|
|
|
7
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
(2
|
)%
|
|
|
5
|
%
|
| Europe |
|
|
|
12
|
%
|
|
|
—
|
%
|
|
|
(4
|
)%
|
|
|
—
|
%
|
|
|
8
|
%
|
| United Kingdom |
|
|
|
4
|
%
|
|
|
—
|
%
|
|
|
(1
|
)%
|
|
|
—
|
%
|
|
|
3
|
%
|
| Germany |
|
|
|
14
|
%
|
|
|
—
|
%
|
|
|
(4
|
)%
|
|
|
—
|
%
|
|
|
10
|
%
|
| France |
|
|
|
11
|
%
|
|
|
—
|
%
|
|
|
(5
|
)%
|
|
|
—
|
%
|
|
|
6
|
%
|
| Poland |
|
|
|
15
|
%
|
|
|
—
|
%
|
|
|
(7
|
)%
|
|
|
—
|
%
|
|
|
7
|
%
|
| Russia |
|
|
|
52
|
%
|
|
|
—
|
%
|
|
|
(3
|
)%
|
|
|
(30
|
)%
|
|
|
19
|
%
|
| Rest of Europe |
|
|
|
12
|
%
|
|
|
—
|
%
|
|
|
(5
|
)%
|
|
|
2
|
%
|
|
|
9
|
%
|
| Australia |
|
|
|
8
|
%
|
|
|
1
|
%
|
|
|
(1
|
)%
|
|
|
—
|
%
|
|
|
8
|
%
|
| Other geographies |
|
|
|
10
|
%
|
|
|
—
|
%
|
|
|
(2
|
)%
|
|
|
1
|
%
|
|
|
9
|
%
|
| Mexico |
|
|
|
15
|
%
|
|
|
—
|
%
|
|
|
(3
|
)%
|
|
|
—
|
%
|
|
|
12
|
%
|
| Brazil |
|
|
|
34
|
%
|
|
|
—
|
%
|
|
|
3
|
%
|
|
|
(8
|
)%
|
|
|
28
|
%
|
| Canada |
|
|
|
2
|
%
|
|
|
—
|
%
|
|
|
(1
|
)%
|
|
|
2
|
%
|
|
|
3
|
%
|
| Remaining geographies |
|
|
|
3
|
%
|
|
|
—
|
%
|
|
|
(1
|
)%
|
|
|
3
|
%
|
|
|
5
|
%
|
| Travel Retail3 |
|
|
|
13
|
%
|
|
|
—
|
%
|
|
|
—
|
%
|
|
|
(5
|
)%
|
|
|
8
|
%
|
| Other non-branded3 |
|
|
|
(2
|
)%
|
|
|
11
|
%
|
|
|
(1
|
)%
|
|
|
—
|
%
|
|
|
9
|
%
|
| Total |
|
|
|
8
|
%
|
|
|
—
|
%
|
|
|
(1
|
)%
|
|
|
(1
|
)%
|
|
|
6
|
%
|
Other Geographic Aggregations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed - including United States |
|
|
|
7
|
%
|
|
|
—
|
%
|
|
|
(1
|
)%
|
|
|
(1
|
)%
|
|
|
5
|
%
|
|
Developed - excluding United States |
|
|
|
6
|
%
|
|
|
—
|
%
|
|
|
(3
|
)%
|
|
|
1
|
%
|
|
|
5
|
%
|
|
Emerging
|
|
|
|
18
|
%
|
|
|
—
|
%
|
|
|
(3
|
)%
|
|
|
(2
|
)%
|
|
|
13
|
%
|
| | | | |
|
| |
|
| |
|
| |
|
| |
See "Endnote 2 - Non-GAAP Financial Measures" for details on our
use of Non-GAAP financial measures, how these measures are
calculated and the reasons why we believe this information is
useful to readers.
|
| | | | | | | | | | | | | | | |
|
Note: Totals may differ due to rounding |
|
|
Note 1 - Percentage growth rates are compared to prior-year
periods, unless otherwise noted.
Note 2 - Non-GAAP Financial Measures
Use of Non-GAAP Financial Information. We
use certain financial measures in this press release that are not
measures of financial performance under U.S. generally accepted
accounting principles (GAAP). These non-GAAP measures, defined below,
should be viewed as supplements to (not substitutes for) our results of
operations and other measures reported under GAAP. The non-GAAP measures
we use in this press release may not be defined and calculated by other
companies in the same manner. Reconciliations of these non-GAAP measures
to the most closely comparable GAAP measures are presented on Schedules
A, B and C to this press release.
“Underlying change” in income statement measures.
We present changes in certain income statement measures, or line items,
that are adjusted to an “underlying” basis. We use “underlying change”
for the following income statement measures: (a) underlying net sales,
(b) underlying cost of sales, (c) underlying gross profit, (d)
underlying advertising expenses, (e) underlying selling, general and
administrative (SG&A) expenses, (f) underlying other expense (income)
and (g) underlying operating income. To calculate these measures, we
adjust, as applicable, for (a) acquisitions and divestitures, (b)
foreign exchange, (c) estimated net changes in distributor inventories
and (d) the establishment of, and contribution to, our charitable
foundation. We explain these adjustments below.
- “Acquisitions and divestitures.” This adjustment removes (a)
any non-recurring effects related to our acquisitions and divestitures
(e.g., transaction gains or losses, transaction costs and integration
costs) and (b) the effects of operating activity related to acquired
and divested brands for periods that are not comparable on a
year-over-year basis (non-comparable periods). By excluding
non-comparable periods, we therefore include the effects of acquired
and divested brands only to the extent that results are comparable on
a year-over-year basis.
In fiscal 2016, we sold our
Southern Comfort and Tuaca brands and related assets to Sazerac
Company, Inc. and entered into a related transition services agreement
(TSA). During fiscal 2017, we completed our obligations under the TSA.
This adjustment removes the net sales and operating expenses
recognized in fiscal 2017 pursuant to the TSA related to (a) contract
bottling services and (b) distribution services in certain markets.
On
June 1, 2016, we acquired The BenRiach Distillery Company Limited
(BenRiach). This adjustment removes (a) transaction and integration
costs related to the acquisition and (b) operating activity for the
acquired business for the non-comparable period. For both fiscal 2017
and 2018, the non-comparable period is the month of May.
- “Foreign exchange.” We calculate the percentage change in our
income statement line items in accordance with GAAP and adjust to
exclude the cost or benefit of currency fluctuations. Adjusting for
foreign exchange allows us to understand our business on a
constant-dollar basis, as fluctuations in exchange rates can distort
the underlying trend both positively and negatively. (In this press
release, “dollar” always means the U.S. dollar unless stated
otherwise). To eliminate the effect of foreign exchange fluctuations
when comparing across periods, we translate current year results at
prior-year rates and remove foreign exchange gains and losses from the
current and prior-year periods.
- “Estimated net change in distributor inventories.” This
adjustment refers to the estimated net effect of changes in
distributor inventories on changes in our income statement line items.
For each period compared, we use volume information provided by our
distributors to estimate the effect of distributor inventory changes
on our income statement line items.
- “Foundation.” In the fourth quarter of 2018, we established,
and contributed to, a $70 million foundation to support the company’s
charitable giving program in the communities where our employees live
and work. This adjustment removes the effect of the initial $70
million funding of the foundation from our underlying SG&A expenses
and operating income to present our underlying results on a comparable
basis.
We use the non-GAAP measures “underlying change” for the following
reasons: (a) to understand our performance from period to period on a
consistent basis; (b) to compare our performance to that of our
competitors; (c) in connection with management incentive compensation
calculations; (d) in our planning and forecasting processes; and (e) in
communications concerning our financial performance with the board of
directors, stockholders, and investment analysts. We have consistently
applied the adjustments within our reconciliations in arriving at each
non-GAAP measure.
“ROIC.” (Return on average invested capital) This measure refers
to the sum of net income and after-tax interest expense, divided by
average invested capital. Average invested capital equals assets less
liabilities, excluding interest-bearing debt, and is calculated using
the average of the most recent 13 month-end balances. After-tax interest
expense equals interest expense multiplied by one minus our effective
tax rate. We use this non-GAAP measure because we consider return on
average invested capital to be a meaningful indicator of how effectively
and efficiently we use capital invested in our business.
Note 3-Definitions
From time to time, in order to explain our results of operations or to
highlight trends and uncertainties affecting our business, we aggregate
markets according to stage of economic development as defined by the
International Monetary Fund and we aggregate brands by spirits category.
Below are definitions of the aggregations used in this press release.
Geographic Aggregations.
- “Developed” markets are “advanced economies” as defined by the
International Monetary Fund, with the largest for Brown-Forman being
the United States, the United Kingdom and Australia. Developed
international markets are developed markets excluding the United
States.
- “Emerging” markets are “emerging and developing economies” as
defined by the International Monetary Fund, with the largest for
Brown-Forman being Mexico and Poland.
In Schedule C, we provide supplemental information for our largest
markets ranked by percentage of total fiscal 2018 net sales. In addition
to markets that are listed by country name, we include the following
aggregations:
- “Rest of Europe” includes all markets in the continent of
Europe and the Commonwealth of Independent States countries other than
those specifically listed.
- “Remaining geographies” All other markets (approximately 110),
other than those specifically listed or included in “Rest of Europe”,
with the largest being Brazil, South Africa and China.
- “Travel Retail” represents our sales to global duty free
customers, travel retail customers and the U.S. military.
- “Other non-branded” includes used barrel, bulk whiskey and wine
and contract bottling sales.
Brand Aggregations.
- “American whiskey” products include the Jack Daniel’s family of
brands, premium bourbons, and Early Times.
- “Super-premium American whiskey brands” include Woodford
Reserve, Jack Daniel’s Single Barrel, Gentleman Jack, Sinatra Select
and Jack Daniel’s No. 27 Gold Tennessee Whiskey.
- “Premium bourbon” products include Old Forester, Cooper’s
Craft, and Woodford Reserve.
- “Tequila” products include el Jimador, Herradura, and New Mix.
In Schedule B, we provide supplemental information for our largest
brands ranked by percentage of total fiscal 2018 net sales. In addition
to brands that are listed by name, we include the following aggregations:
- “Jack Daniel’s family of brands” includes Jack Daniel’s
Tennessee Whiskey (JDTW), Jack Daniel’s Tennessee Honey (JDTH), Jack
Daniel’s RTD and RTP products (JD RTDs/RTP), Gentleman Jack, Jack
Daniel’s Tennessee Fire (JDTF), Jack Daniel’s Single Barrel
Collection, Jack Daniel’s Tennessee Rye Whiskey, Jack Daniel’s Sinatra
Select and Jack Daniel’s No. 27 Gold Tennessee Whiskey.
- “Jack Daniel’s RTD and RTP” products include all RTD line
extensions of Jack Daniel’s, such as Jack Daniel’s & Cola, Jack
Daniel’s & Diet Cola, Jack & Ginger, Jack Daniel’s Country Cocktails,
Gentleman Jack & Cola, Jack Daniel’s Double Jack, Jack Daniel’s
American Serve, Jack Daniel’s Tennessee Honey RTD, Jack Daniel’s Cider
(JD Cider), Jack Daniel’s Lynchburg Lemonade (JD Lynchburg Lemonade)
and the seasonal Jack Daniel’s Winter Jack RTP.
Other Metrics.
- “Depletions.” When discussing volume, unless otherwise
specified, we refer to “depletions,” a term commonly used in the
beverage alcohol industry. Depending on the context, “depletions”
means either (a) our shipments directly to retailers or wholesalers,
or (b) shipments from our distributor customers to retailers and
wholesalers. We generally record revenues when we ship our products to
our customers, so our reported sales for a period do not reflect
actual consumer purchases during that period. We believe that our
depletions measure volume in a way that more closely reflects consumer
demand than our shipments to distributor customers do.
- “Drinks-equivalent.” Volume is discussed on a nine-liter
equivalent unit basis (nine-liter cases) unless otherwise specified.
At times, we use a “drinks-equivalent” measure for volume when
comparing single-serve ready-to-drink (RTD) or ready-to-pour (RTP)
brands to a parent spirits brand. “Drinks-equivalent” depletions are
RTD and RTP nine-liter cases converted to nine-liter cases of a parent
brand on the basis of the number of drinks in one nine-liter case of
the parent brand. To convert RTD volumes from a nine-liter case basis
to a drinks-equivalent nine-liter case basis, RTD nine-liter case
volumes are divided by 10, while RTP nine-liter case volumes are
divided by 5.
- “Consumer takeaway.” When discussing trends in the market, we
refer to “consumer takeaway,” a term commonly used in the beverage
alcohol industry. “Consumer takeaway” refers to the purchase of
product by the consumer from the retail outlet as measured by volume
or retail sales value. This information is provided by third-parties,
such as Nielsen and the National Alcohol Beverage Control Association
(NABCA). Our estimates of market share or changes in market share are
derived from consumer takeaway data using the retail sales value
metric.
|
|
Note 4-Reconciliation of Non-GAAP ROIC |
|
|
| Non-GAAP ROIC Calculation |
| $ millions |
|
| |
|
Twelve months ended April 30, 2018 |
|
Reported net income
| | | {a} | |
$
|
717
| |
|
Reported after-tax interest expense1 | | | {b} | |
49
|
|
|
Reported net income and after-tax interest expense
| | | | |
$
|
766
| |
| | | | |
|
|
Average invested capital
| | | | |
3,832
| |
|
ROIC
| | | | |
20.0
|
%
|
| | | | |
|
1 After-tax interest expense equals interest expense
from the consolidated income statement multiplied by one minus our
effective tax rate also from the consolidated income statement
|
{a} Consolidated income statement
|
{b} Consolidated income statement and accompanying notes
|
| | | | |
|
Note 5- TSR: Total Shareholder Return is shown as a
compound annual growth rate assuming dividends reinvested, and is
measured over the ten-year period ending April 30, 2018.

View source version on businesswire.com: https://www.businesswire.com/news/home/20180606005619/en/
Brown-Forman Corporation
Phil Lynch, 502-774-7928
Vice
President
Corporate Communications and Public Relations
or
Jay
Koval, 502-774-6903
Vice President
Investor Relations and
Community Relations
Source: Brown-Forman Corporation